OFF_MARKETExcellent Deal220 days on market
236 Lyman Ave
236 Lyman Ave, Hilo, HI 96720, Hilo, HI 96720
236 Lyman Ave, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
220
Tax Assessed
$458k
Zestimate®
$242k
17% Under Valued
Lot Size
0.50 acres
Rent Estimate
$2,328/mo
Est. Cash Flow base
Type
single family
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
9.22%
Total ROI
35.8%
Cash Flow
$526/mo
DSCR
1.52
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $200,000Rent Basis: Observed Comp Model ($2,328/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
9.51%
NOI: $19,028/yr
Cash-on-Cash Yield
14.3%
On $46,000 invested
DSCR Ratio
1.53x
Prime loan qualification
5-Yr Leveraged ROI
+165.7%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.28% of basis)-$107/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$116/mo
Repairs & Maintenance (10% of rent)-$233/mo
Property Management (8% of rent)-$186/mo
Total Pure Operating Expenses-$742/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,328/mo
Less: Operating Expenses-$742/mo
Net Operating Income (NOI)+$1,586/mo
Less: Debt Service (30yr @ 6.75%)-$1,038/mo
Net Cash Flow
$548/mo
$6,575/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Hilo.